Current Year | Forecasted Year 1 | Forecasted Year 2 | Forecasted Year 3 | Forecasted Year 4 | Forecasted Year 5 | Forecasted Year 6 | Forecasted Year 7 | Forecasted Year 8 | Forecasted Year 9 | Terminal | |
---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | 14 050.0 | ||||||||||
CAPEX | (1 911.0) | ||||||||||
Maintenance CAPEX | (1 337.7) | ||||||||||
Cash Flow For Owners | 12 712.3 | 13 350.7 | 14 021.1 | 14 725.2 | 15 464.6 | 16 241.2 | 17 056.7 | 17 913.2 | 18 812.8 | 19 757.5 | 389 234.1 |